Valuation Obayashi Corporation Deutsche Boerse AG

Stocks

Market Closed - Deutsche Boerse AG 17:25:02 16/10/2026 +04			5-day change	1st Jan Change
15.10 ^EUR	+2.03%		+1.34%	-8.48%

08-07	Obayashi Profit Rises 116% in Fiscal Q1	MT
08-07	Obayashi Corporation Reports Earnings Results for the First Quarter Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: March	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	645,286	726,269	1,335,413	1,417,360	2,581,962	1,968,772	-	-
Change	-	12.55%	83.87%	6.14%	82.17%	-23.75%	-	-
Enterprise Value (EV) ¹	655,128	643,941	1,320,698	1,384,855	2,497,764	1,815,161	1,766,161	1,681,761
Change	-	-1.71%	105.1%	4.86%	80.36%	-27.33%	-2.7%	-4.78%
P/E	16.5x	9.35x	17.8x	9.73x	15.1x	12x	11.8x	10.9x
PBR	0.68x	0.73x	1.16x	1.22x	2.05x	1.51x	1.42x	1.33x
PEG	-	0.1x	-5.28x	0.1x	0.7x	-2.78x	6.38x	1.42x
Capitalization / Revenue	0.34x	0.37x	0.57x	0.54x	1x	0.66x	0.64x	0.62x
EV / Revenue	0.34x	0.32x	0.57x	0.53x	0.97x	0.61x	0.58x	0.53x
EV / EBITDA	10.6x	5.47x	12.4x	7.87x	10.8x	7.99x	6.97x	6.27x
EV / EBIT	16x	6.87x	16.6x	9.65x	12.8x	9.63x	8.35x	7.36x
EV / FCF	33x	5.08x	-49.3x	18.2x	14.8x	10.2x	12.8x	10.2x
FCF Yield	3.03%	19.7%	-2.03%	5.49%	6.75%	9.83%	7.78%	9.82%
Dividend per Share ²	32	42	75	81	88	94.78	106	112.9
Rate of return	3.56%	4.15%	4.03%	4.08%	2.34%	3.31%	3.7%	3.94%
EPS ²	54.55	108.3	104.7	203.9	249.4	238.6	243.1	261.7
Distribution rate	58.7%	38.8%	71.6%	39.7%	35.3%	39.7%	43.6%	43.1%
Net sales ¹	1,922,884	1,983,888	2,325,162	2,620,101	2,586,258	2,967,614	3,063,239	3,176,150
EBITDA ¹	61,742	117,741	106,498	175,899	231,031	227,258	253,492	268,020
EBIT ¹	41,051	93,800	79,381	143,442	194,678	188,539	211,511	228,638
Net income ¹	39,127	77,671	75,059	146,052	173,759	163,439	165,392	177,525
Net Debt ¹	9,842	-82,328	-14,715	-32,505	-84,198	-153,611	-202,611	-287,011
Reference price ²	900.00	1,013.00	1,862.50	1,984.00	3,756.00	2,864.00	2,864.00	2,864.00
Nbr of stocks (in thousands)	716,985	716,948	717,000	714,395	687,423	687,421	-	-
Announcement Date	12/05/22	11/05/23	13/05/24	13/05/25	13/05/26	-	-	-

¹JPY in Million²JPY

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
QUANTA SERVICES, INC.	54.55x	2.52x	24.05x	0.07%	95B
VINCI	11.88x	1.03x	5.64x	4.92%	67.36B
LARSEN & TOUBRO LIMITED	24.45x	1.91x	18.77x	1.19%	52.65B
COMFORT SYSTEMS USA, INC.	29.59x	3.7x	20.07x	0.23%	50.56B
FERROVIAL N.V.	46.09x	3.73x	23.54x	2.1%	35.86B
EMCOR GROUP, INC.	22x	1.51x	13.93x	0.21%	31.83B
HOCHTIEF AG	25.73x	0.64x	10.55x	2.42%	31.54B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.24x	0.32x	6.06x	5.38%	28.04B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.45x	0.4x	6.34x	2.87%	26.93B
Average	26.78x	1.75x	14.33x	2.15%	46.64B
Weighted average by Cap.	30.15x	1.95x	15.79x	1.9%